[VS] YoY Quarter Result on 31-Jan-2010 [#2]

Stock
[VS] V.S INDUSTRY BHD
Announcement Date
30-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Jan-2010 [#2]
Profit Trend
QoQ- 9.26%
YoY- 92.83%
Quarter Report
Latest QR
Upcoming QR
VS's Result
VS's Financial Summary
View:
Show?
Quarter Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 233,943 265,769 255,513 181,109 194,785 332,658 264,766 -2.03%
PBT 294 9,027 14,121 7,066 4,133 28,743 20,862 -50.82%
Tax -697 -2,507 -4,387 -2,618 -2,887 -7,373 -4,486 -26.65%
NP -403 6,520 9,734 4,448 1,246 21,370 16,376 -
-
NP to SH 40 6,642 10,100 4,435 2,300 21,207 16,595 -63.34%
-
Tax Rate 237.07% 27.77% 31.07% 37.05% 69.85% 25.65% 21.50% -
Total Cost 234,346 259,249 245,779 176,661 193,539 311,288 248,390 -0.96%
-
Net Worth 446,000 393,801 387,767 366,291 361,171 315,124 276,125 8.31%
Dividend
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Div - 3,629 4,508 2,693 - 4,258 7,555 -
Div Payout % - 54.64% 44.64% 60.73% - 20.08% 45.53% -
Equity
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Net Worth 446,000 393,801 387,767 366,291 361,171 315,124 276,125 8.31%
NOSH 200,000 181,475 180,357 179,554 179,687 141,947 137,375 6.45%
Ratio Analysis
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
NP Margin -0.17% 2.45% 3.81% 2.46% 0.64% 6.42% 6.19% -
ROE 0.01% 1.69% 2.60% 1.21% 0.64% 6.73% 6.01% -
Per Share
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 116.97 146.45 141.67 100.87 108.40 234.35 192.73 -7.97%
EPS 0.02 3.66 5.60 2.47 1.28 14.94 12.08 -65.57%
DPS 0.00 2.00 2.50 1.50 0.00 3.00 5.50 -
NAPS 2.23 2.17 2.15 2.04 2.01 2.22 2.01 1.74%
Adjusted Per Share Value based on latest NOSH - 179,554
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 5.95 6.76 6.49 4.60 4.95 8.46 6.73 -2.03%
EPS 0.00 0.17 0.26 0.11 0.06 0.54 0.42 -
DPS 0.00 0.09 0.11 0.07 0.00 0.11 0.19 -
NAPS 0.1134 0.1001 0.0986 0.0931 0.0918 0.0801 0.0702 8.31%
Price Multiplier on Financial Quarter End Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 -
Price 1.38 1.59 1.91 1.23 1.23 2.48 2.19 -
P/RPS 1.18 1.09 1.35 1.22 1.13 1.06 1.14 0.57%
P/EPS 6,900.00 43.44 34.11 49.80 96.09 16.60 18.13 168.95%
EY 0.01 2.30 2.93 2.01 1.04 6.02 5.52 -65.05%
DY 0.00 1.26 1.31 1.22 0.00 1.21 2.51 -
P/NAPS 0.62 0.73 0.89 0.60 0.61 1.12 1.09 -8.96%
Price Multiplier on Announcement Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 26/03/13 29/03/12 31/03/11 30/03/10 31/03/09 27/03/08 30/03/07 -
Price 1.39 1.55 1.96 1.31 1.01 2.23 2.32 -
P/RPS 1.19 1.06 1.38 1.30 0.93 0.95 1.20 -0.13%
P/EPS 6,950.00 42.35 35.00 53.04 78.91 14.93 19.21 166.69%
EY 0.01 2.36 2.86 1.89 1.27 6.70 5.21 -64.71%
DY 0.00 1.29 1.28 1.15 0.00 1.35 2.37 -
P/NAPS 0.62 0.71 0.91 0.64 0.50 1.00 1.15 -9.77%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment